Highlights

[OIB] QoQ Quarter Result on 2016-12-31 [#2]

Stock [OIB]: ORIENTAL INTEREST BHD
Announcement Date 17-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     -26.43%    YoY -     -24.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 57,277 38,649 57,961 59,500 54,011 52,479 67,129 -10.03%
  QoQ % 48.20% -33.32% -2.59% 10.16% 2.92% -21.82% -
  Horiz. % 85.32% 57.57% 86.34% 88.64% 80.46% 78.18% 100.00%
PBT 6,020 11,520 17,638 19,135 16,613 15,259 16,649 -49.21%
  QoQ % -47.74% -34.69% -7.82% 15.18% 8.87% -8.35% -
  Horiz. % 36.16% 69.19% 105.94% 114.93% 99.78% 91.65% 100.00%
Tax -1,586 -2,614 -4,471 -4,158 -4,240 -3,456 -4,156 -47.36%
  QoQ % 39.33% 41.53% -7.53% 1.93% -22.69% 16.84% -
  Horiz. % 38.16% 62.90% 107.58% 100.05% 102.02% 83.16% 100.00%
NP 4,434 8,906 13,167 14,977 12,373 11,803 12,493 -49.84%
  QoQ % -50.21% -32.36% -12.09% 21.05% 4.83% -5.52% -
  Horiz. % 35.49% 71.29% 105.40% 119.88% 99.04% 94.48% 100.00%
NP to SH 2,982 6,839 9,296 11,114 10,193 9,097 9,749 -54.57%
  QoQ % -56.40% -26.43% -16.36% 9.04% 12.05% -6.69% -
  Horiz. % 30.59% 70.15% 95.35% 114.00% 104.55% 93.31% 100.00%
Tax Rate 26.35 % 22.69 % 25.35 % 21.73 % 25.52 % 22.65 % 24.96 % 3.68%
  QoQ % 16.13% -10.49% 16.66% -14.85% 12.67% -9.25% -
  Horiz. % 105.57% 90.91% 101.56% 87.06% 102.24% 90.75% 100.00%
Total Cost 52,843 29,743 44,794 44,523 41,638 40,676 54,636 -2.20%
  QoQ % 77.67% -33.60% 0.61% 6.93% 2.37% -25.55% -
  Horiz. % 96.72% 54.44% 81.99% 81.49% 76.21% 74.45% 100.00%
Net Worth 321,361 318,766 311,314 314,437 302,604 292,610 283,327 8.75%
  QoQ % 0.81% 2.39% -0.99% 3.91% 3.42% 3.28% -
  Horiz. % 113.42% 112.51% 109.88% 110.98% 106.80% 103.28% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - 11,592 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 104.30 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 321,361 318,766 311,314 314,437 302,604 292,610 283,327 8.75%
  QoQ % 0.81% 2.39% -0.99% 3.91% 3.42% 3.28% -
  Horiz. % 113.42% 112.51% 109.88% 110.98% 106.80% 103.28% 100.00%
NOSH 144,757 144,894 144,797 144,902 144,786 144,856 90,519 36.71%
  QoQ % -0.09% 0.07% -0.07% 0.08% -0.05% 60.03% -
  Horiz. % 159.92% 160.07% 159.96% 160.08% 159.95% 160.03% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.74 % 23.04 % 22.72 % 25.17 % 22.91 % 22.49 % 18.61 % -44.25%
  QoQ % -66.41% 1.41% -9.73% 9.86% 1.87% 20.85% -
  Horiz. % 41.59% 123.80% 122.08% 135.25% 123.11% 120.85% 100.00%
ROE 0.93 % 2.15 % 2.99 % 3.53 % 3.37 % 3.11 % 3.44 % -58.16%
  QoQ % -56.74% -28.09% -15.30% 4.75% 8.36% -9.59% -
  Horiz. % 27.03% 62.50% 86.92% 102.62% 97.97% 90.41% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 39.57 26.67 40.03 41.06 37.30 36.23 74.16 -34.19%
  QoQ % 48.37% -33.37% -2.51% 10.08% 2.95% -51.15% -
  Horiz. % 53.36% 35.96% 53.98% 55.37% 50.30% 48.85% 100.00%
EPS 2.06 4.72 6.42 7.67 7.04 6.28 10.77 -66.77%
  QoQ % -56.36% -26.48% -16.30% 8.95% 12.10% -41.69% -
  Horiz. % 19.13% 43.83% 59.61% 71.22% 65.37% 58.31% 100.00%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.2200 2.2000 2.1500 2.1700 2.0900 2.0200 3.1300 -20.45%
  QoQ % 0.91% 2.33% -0.92% 3.83% 3.47% -35.46% -
  Horiz. % 70.93% 70.29% 68.69% 69.33% 66.77% 64.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 144,757
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 39.57 26.70 40.04 41.10 37.31 36.25 46.37 -10.02%
  QoQ % 48.20% -33.32% -2.58% 10.16% 2.92% -21.82% -
  Horiz. % 85.34% 57.58% 86.35% 88.63% 80.46% 78.18% 100.00%
EPS 2.06 4.72 6.42 7.68 7.04 6.28 6.73 -54.55%
  QoQ % -56.36% -26.48% -16.41% 9.09% 12.10% -6.69% -
  Horiz. % 30.61% 70.13% 95.39% 114.12% 104.61% 93.31% 100.00%
DPS 0.00 0.00 0.00 8.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.2200 2.2021 2.1506 2.1722 2.0904 2.0214 1.9573 8.75%
  QoQ % 0.81% 2.39% -0.99% 3.91% 3.41% 3.27% -
  Horiz. % 113.42% 112.51% 109.88% 110.98% 106.80% 103.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.6000 2.8600 2.9300 2.5300 2.5000 2.6500 3.0000 -
P/RPS 6.57 10.72 7.32 6.16 6.70 7.31 4.05 38.02%
  QoQ % -38.71% 46.45% 18.83% -8.06% -8.34% 80.49% -
  Horiz. % 162.22% 264.69% 180.74% 152.10% 165.43% 180.49% 100.00%
P/EPS 126.21 60.59 45.64 32.99 35.51 42.20 27.86 173.53%
  QoQ % 108.30% 32.76% 38.34% -7.10% -15.85% 51.47% -
  Horiz. % 453.02% 217.48% 163.82% 118.41% 127.46% 151.47% 100.00%
EY 0.79 1.65 2.19 3.03 2.82 2.37 3.59 -63.52%
  QoQ % -52.12% -24.66% -27.72% 7.45% 18.99% -33.98% -
  Horiz. % 22.01% 45.96% 61.00% 84.40% 78.55% 66.02% 100.00%
DY 0.00 0.00 0.00 3.16 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.17 1.30 1.36 1.17 1.20 1.31 0.96 14.08%
  QoQ % -10.00% -4.41% 16.24% -2.50% -8.40% 36.46% -
  Horiz. % 121.88% 135.42% 141.67% 121.88% 125.00% 136.46% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 12/05/17 17/02/17 21/11/16 26/08/16 12/05/16 19/02/16 23/11/15 -
Price 2.5000 2.7000 3.0000 2.8900 2.6000 2.4500 4.1500 -
P/RPS 6.32 10.12 7.49 7.04 6.97 6.76 5.60 8.39%
  QoQ % -37.55% 35.11% 6.39% 1.00% 3.11% 20.71% -
  Horiz. % 112.86% 180.71% 133.75% 125.71% 124.46% 120.71% 100.00%
P/EPS 121.36 57.20 46.73 37.68 36.93 39.01 38.53 114.72%
  QoQ % 112.17% 22.41% 24.02% 2.03% -5.33% 1.25% -
  Horiz. % 314.98% 148.46% 121.28% 97.79% 95.85% 101.25% 100.00%
EY 0.82 1.75 2.14 2.65 2.71 2.56 2.60 -53.63%
  QoQ % -53.14% -18.22% -19.25% -2.21% 5.86% -1.54% -
  Horiz. % 31.54% 67.31% 82.31% 101.92% 104.23% 98.46% 100.00%
DY 0.00 0.00 0.00 2.77 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.13 1.23 1.40 1.33 1.24 1.21 1.33 -10.29%
  QoQ % -8.13% -12.14% 5.26% 7.26% 2.48% -9.02% -
  Horiz. % 84.96% 92.48% 105.26% 100.00% 93.23% 90.98% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

450  269  496  574 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.105-0.005 
 KGROUP-WB 0.02-0.005 
 NETX 0.05-0.005 
 ARMADA 0.70-0.01 
 IRIS 0.17+0.02 
 VSOLAR 0.10+0.005 
 DBE 0.030.00 
 FRONTKN 0.305+0.015 
 SENERGY 1.57-0.04 
 NETX-WB 0.025-0.005 
Partners & Brokers